215.3
Revenuekr M
274.1
274.3
281.4
283.9
283.4
287.0
290.8
289.7
300.7
309.3
225.8
1.77%
1.43%
7
6.74
Revenue growth%
11.09
13.69
15.10
16.87
19.48
17.72
19.93
21.99
23.79
21.83
22.97
21.83
18.60
82
10.34
Gross margin%
22.08
19.73
20.07
18.77
17.33
16.44
16.54
15.78
15.34
12.93
18.21
15.78
16.94
88
29.35
Operating margin%
7.31
5.32
2.63
1.75
0.40
0.58
0.96
0.81
0.40
0.40
26.03
0.58
0.89
73
5.59
Net margin%
29.77
29.52
30.09
31.52
31.59
30.07
29.59
31.66
32.54
32.99
14.31
31.66
30.80
45
22.11
P/E ratio (avg)x
45.67
50.64
56.48
66.38
76.67
79.89
81.51
98.33
102.0
122.5
31.09
98.33
78.28
45
37.17
EV/EBITx
9.375
10.62
10.98
10.38
11.07
11.30
12.49
12.24
13.39
13.59
22.09
12.49
11.19
29
26.08
FCF yield (avg)%
17.46
16.80
16.79
14.20
11.80
13.03
10.24
8.17
9.43
11.37
27.85
10.24
12.42
64
14.29
FCF margin%
28.10
30.73
28.61
28.85
26.56
26.57
29.26
28.30
25.97
26.42
20.16
26.57
28.20
65
1.107
FCF / Net incomex
0.723
0.622
0.667
0.728
0.646
0.636
0.566
0.502
0.538
0.525
1.170
0.538
0.629
11
16.79
ROIC%
23.80
22.59
21.49
21.03
23.77
24.94
22.48
19.99
22.85
24.39
20.96
22.85
22.72
21
3.69
Return on equity%
18.09
16.07
14.80
13.41
14.10
14.36
16.85
14.31
12.36
12.94
6.40
14.31
14.33
88
26.94
Return on assets%
20.21
22.89
24.33
25.35
22.47
19.74
18.08
15.47
12.49
14.87
12.94
15.47
19.98
30
2.72
EPSkr
2.22
2.07
2.23
2.24
2.14
2.08
2.31
2.17
2.47
2.67
3.04
4.48%
1.85%
—
25.31
EPS growth%
10.28
9.41
9.84
8.68
11.38
8.54
8.91
8.64
10.25
10.00
16.15
8.91
9.63
25
2.29
Bookvalue per shkr
1.30
1.46
1.56
1.78
1.83
1.94
2.15
2.23
2.29
2.23
1.28
4.11%
5.07%
—
2.28
FCF per sharekr
1.37
1.41
1.65
1.64
1.60
1.82
2.18
2.28
2.31
2.63
1.83
10.48%
6.83%
—
1.26
Dividend per shkr
0.93
0.86
0.82
0.74
0.74
0.72
0.70
0.60
0.63
0.64
0.47
(2.98%)
(3.20%)
—
8.27
Div yield (avg)%
21.12
20.35
20.30
20.44
21.99
21.41
18.92
16.70
19.13
19.19
9.54
19.13
20.33
17
11.04
Payout ratio%
12.73
14.40
14.82
12.49
10.10
12.44
12.88
13.43
16.31
18.32
15.40
13.43
13.15
26
38.09
Shares (diluted)M
32.03
30.59
27.29
23.95
21.25
18.13
18.33
15.68
15.59
13.66
39.22
(8.46%)
(9.34%)
12
7.19
Buyback yield%
24.08
22.33
20.05
17.34
20.27
21.19
19.08
17.01
14.18
13.96
9.27
17.01
19.56
60
0.108
D/E ratiox
1.819
2.060
2.123
2.004
2.238
2.232
2.407
2.744
2.793
2.617
1.685
2.617
2.235
66
185.7
Enterprise valuekr M
137.0
127.9
117.0
108.8
110.6
102.1
98.98
113.6
106.2
99.11
52.32
(2.18%)
(3.69%)
14
212.1
LT debtkr M
327.4
332.8
311.0
296.8
304.9
312.5
321.1
369.1
370.0
420.4
220.2
6.63%
3.79%
53
Cost of revenue
1.65%
1.02×
Operating expenses
1.16%
0.97×
Property and equipment
14.12%
Spread over hurdle
16.70%